| Revenue | DKK -603K | -492% |
| EBITDA | DKK -3,2M | -17% |
| Net profit | DKK -3,7M | -26% |
| Total assets | DKK 7,6M | -27% |
| Equity | DKK -7,4M | -99% |
| Employees | 4 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 110 | 55 | 90 | 304 | 154 | -603 |
| Staff expenses | -0 | -0 | -32 | -845 | -1.826 | -2.558 |
| EBITDA | 63 | 25 | -24 | -943 | -2.692 | -3.162 |
| Depreciation & amort. | -0 | -0 | -0 | -15 | -61 | -61 |
| EBIT | 63 | 25 | -24 | -958 | -2.753 | -3.223 |
| Net financials | 0 | 0 | -0 | -238 | -783 | -1.214 |
| Profit before tax | 63 | 25 | -24 | -1.196 | -3.536 | -4.437 |
| Tax | 14 | 6 | -0 | -281 | -615 | -743 |
| Net profit | 49 | 20 | -24 | -915 | -2.921 | -3.694 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 113 | 135 | 95 | 6.700 | 10.332 | 7.578 |
| Equity | 99 | 118 | 94 | -821 | -3.742 | -7.436 |
| Long-term debt | 0 | 0 | 0 | 7.337 | 13.315 | 14.646 |
| Short-term debt | 14 | 17 | 1 | 184 | 759 | 368 |
| Total debt | 14 | 17 | 1 | 7.520 | 14.074 | 15.014 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RA Management | Management | 2018 | — | — |
JA Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Moleculo Holdings ApS | Company | 33.3% | 33.3% | 2025 |
LAUSTSEN VENTURES ApS | Company | 20.0% | 20.0% | 2025 |
Sirius Ventures ApS | Company | 10.0% | 10.0% | 2025 |
Ubia Holdings ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Aasbjerg Friis | Management | 0 companies |
| Jonas Arnold Jürgensen-Breum | Management | 0 companies |
| Mads Aage Laustsen | Board of Directors | 0 companies |
| Gert Fisker Tomczyk | Chairman | 0 companies |
| Morten Boje Munk | Board of Directors | 0 companies |
| Andreas Hougaard Laustsen-Kiel | Board of Directors | 0 companies |